Amplify Energy Corp
NYSE:AMPY
Cash Flow Statement
Cash Flow Statement
Amplify Energy Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(344)
|
(420)
|
(425)
|
(327)
|
117
|
7
|
(589)
|
(1 158)
|
(1 797)
|
(1 783)
|
(1 176)
|
(720)
|
1 333
|
1 531
|
1 536
|
1 578
|
(85)
|
(100)
|
(115)
|
(107)
|
50
|
14
|
35
|
28
|
(35)
|
(371)
|
(431)
|
(454)
|
(464)
|
(116)
|
(110)
|
(106)
|
(32)
|
(61)
|
3
|
64
|
58
|
459
|
440
|
379
|
393
|
|
Depreciation & Amortization |
250
|
275
|
294
|
292
|
270
|
261
|
246
|
217
|
199
|
165
|
128
|
99
|
75
|
66
|
63
|
63
|
66
|
66
|
66
|
67
|
62
|
58
|
54
|
55
|
56
|
60
|
55
|
47
|
40
|
32
|
32
|
31
|
28
|
26
|
25
|
24
|
24
|
24
|
25
|
27
|
28
|
|
Change in Deffered Taxes |
(147)
|
(144)
|
(146)
|
(130)
|
6
|
(1)
|
(1)
|
(3)
|
(10)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
(260)
|
(259)
|
(264)
|
(254)
|
|
Stock-Based Compensation |
6
|
6
|
6
|
6
|
9
|
8
|
8
|
7
|
4
|
4
|
3
|
2
|
0
|
5
|
6
|
8
|
9
|
7
|
7
|
5
|
5
|
4
|
5
|
5
|
5
|
2
|
1
|
0
|
(0)
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
0
|
|
Other Non-Cash Items |
493
|
574
|
613
|
519
|
(53)
|
57
|
641
|
1 182
|
1 796
|
1 717
|
1 097
|
656
|
(1 390)
|
(1 521)
|
(1 507)
|
(1 543)
|
139
|
146
|
159
|
153
|
(4)
|
24
|
(6)
|
(32)
|
26
|
356
|
445
|
497
|
508
|
169
|
149
|
145
|
60
|
99
|
22
|
(43)
|
(30)
|
(108)
|
(78)
|
(19)
|
(35)
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
|
Cash Interest Paid |
72
|
72
|
116
|
124
|
130
|
132
|
138
|
137
|
161
|
160
|
93
|
96
|
0
|
6
|
4
|
4
|
5
|
6
|
6
|
5
|
4
|
5
|
7
|
13
|
16
|
17
|
15
|
11
|
10
|
10
|
9
|
9
|
9
|
8
|
9
|
10
|
11
|
14
|
14
|
12
|
11
|
|
Change in Working Capital |
(26)
|
(16)
|
(8)
|
1
|
17
|
40
|
25
|
48
|
26
|
32
|
77
|
20
|
68
|
12
|
6
|
(1)
|
(0)
|
(3)
|
(5)
|
(1)
|
(1)
|
(0)
|
8
|
1
|
1
|
5
|
(12)
|
(6)
|
(10)
|
(8)
|
2
|
1
|
12
|
(2)
|
7
|
12
|
13
|
30
|
2
|
6
|
9
|
|
Cash from Operating Activities |
227
N/A
|
270
+19%
|
328
+21%
|
355
+8%
|
357
+1%
|
364
+2%
|
322
-12%
|
285
-11%
|
213
-25%
|
130
-39%
|
126
-3%
|
56
-56%
|
86
+54%
|
88
+3%
|
97
+10%
|
97
-1%
|
120
+24%
|
109
-9%
|
106
-3%
|
112
+6%
|
107
-4%
|
96
-11%
|
91
-5%
|
52
-44%
|
47
-8%
|
50
+5%
|
57
+15%
|
85
+49%
|
74
-13%
|
77
+3%
|
68
-12%
|
66
-3%
|
63
-5%
|
57
-9%
|
57
0%
|
57
N/A
|
65
+13%
|
145
+125%
|
129
-11%
|
128
-1%
|
142
+10%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(574)
|
(564)
|
(590)
|
(567)
|
(562)
|
(550)
|
(477)
|
(402)
|
(337)
|
(284)
|
(247)
|
(194)
|
(157)
|
(124)
|
(111)
|
(120)
|
(130)
|
(136)
|
(142)
|
(136)
|
(112)
|
(91)
|
(80)
|
(77)
|
(73)
|
(75)
|
(66)
|
(42)
|
(36)
|
(27)
|
(21)
|
(28)
|
(30)
|
(31)
|
(31)
|
(32)
|
(35)
|
(38)
|
(39)
|
(32)
|
(31)
|
|
Other Items |
(620)
|
0
|
149
|
152
|
152
|
0
|
45
|
42
|
42
|
0
|
2
|
2
|
0
|
1
|
1
|
4
|
4
|
3
|
58
|
55
|
54
|
54
|
89
|
110
|
108
|
108
|
18
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(5)
|
(7)
|
(6)
|
(7)
|
(8)
|
(7)
|
|
Cash from Investing Activities |
(1 194)
N/A
|
(1 184)
+1%
|
(441)
+63%
|
(415)
+6%
|
(410)
+1%
|
(398)
+3%
|
(432)
-8%
|
(361)
+16%
|
(295)
+18%
|
(242)
+18%
|
(245)
-1%
|
(192)
+22%
|
(157)
+19%
|
(123)
+22%
|
(109)
+11%
|
(116)
-6%
|
(126)
-8%
|
(133)
-6%
|
(84)
+37%
|
(81)
+4%
|
(58)
+28%
|
(37)
+37%
|
10
N/A
|
32
+240%
|
35
+9%
|
33
-6%
|
(48)
N/A
|
(44)
+9%
|
(36)
+18%
|
(27)
+24%
|
(21)
+24%
|
(27)
-31%
|
(29)
-8%
|
(33)
-13%
|
(35)
-5%
|
(38)
-9%
|
(42)
-10%
|
(44)
-6%
|
(46)
-4%
|
(40)
+13%
|
(39)
+3%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
624
|
(1)
|
(0)
|
(0)
|
(625)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(14)
|
(30)
|
(29)
|
(28)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
1 007
|
0
|
133
|
63
|
34
|
0
|
271
|
(369)
|
190
|
439
|
249
|
875
|
68
|
(181)
|
(181)
|
(181)
|
0
|
(50)
|
(100)
|
(100)
|
(105)
|
(79)
|
(124)
|
(98)
|
(86)
|
(57)
|
28
|
(13)
|
(30)
|
(40)
|
(45)
|
(35)
|
(25)
|
(25)
|
(20)
|
(25)
|
(40)
|
(100)
|
(95)
|
(85)
|
(75)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(16)
|
(20)
|
(20)
|
(12)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(26)
|
(26)
|
(1)
|
(0)
|
(1)
|
(2)
|
(39)
|
(39)
|
(39)
|
(38)
|
(0)
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
5
|
5
|
5
|
5
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(8)
|
(7)
|
|
Cash from Financing Activities |
981
N/A
|
878
-11%
|
130
-85%
|
61
-53%
|
31
-49%
|
31
-1%
|
231
+652%
|
217
-6%
|
151
-30%
|
401
+166%
|
249
-38%
|
249
+0%
|
67
-73%
|
(182)
N/A
|
(184)
-1%
|
(184)
N/A
|
(2)
+99%
|
(53)
-2 525%
|
(102)
-93%
|
(102)
N/A
|
(106)
-5%
|
(81)
+24%
|
(127)
-56%
|
(121)
+4%
|
(132)
-9%
|
(106)
+20%
|
(15)
+86%
|
(36)
-138%
|
(28)
+20%
|
(35)
-22%
|
(45)
-30%
|
(35)
+22%
|
(25)
+29%
|
(25)
0%
|
(21)
+18%
|
(26)
-24%
|
(42)
-63%
|
(104)
-148%
|
(98)
+5%
|
(93)
+5%
|
(82)
+12%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
14
N/A
|
(36)
N/A
|
18
N/A
|
1
-95%
|
(22)
N/A
|
(3)
+87%
|
121
N/A
|
141
+16%
|
70
-51%
|
290
+317%
|
131
-55%
|
113
-14%
|
(4)
N/A
|
(217)
-4 947%
|
(196)
+10%
|
(203)
-4%
|
(8)
+96%
|
(76)
-807%
|
(80)
-5%
|
(70)
+12%
|
(57)
+19%
|
(22)
+62%
|
(26)
-19%
|
(37)
-44%
|
(50)
-34%
|
(23)
+53%
|
(6)
+75%
|
6
N/A
|
10
+72%
|
15
+49%
|
2
-87%
|
4
+95%
|
9
+130%
|
(1)
N/A
|
2
N/A
|
(6)
N/A
|
(19)
-198%
|
(3)
+85%
|
(15)
-429%
|
(5)
+69%
|
21
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(347)
N/A
|
(294)
+15%
|
(262)
+11%
|
(212)
+19%
|
(205)
+3%
|
(186)
+9%
|
(155)
+17%
|
(117)
+24%
|
(124)
-5%
|
(154)
-25%
|
(121)
+22%
|
(139)
-15%
|
(71)
+49%
|
(36)
+49%
|
(14)
+63%
|
(24)
-76%
|
(11)
+55%
|
(27)
-151%
|
(36)
-35%
|
(24)
+34%
|
(5)
+78%
|
5
N/A
|
11
+133%
|
(26)
N/A
|
(25)
+1%
|
(25)
N/A
|
(9)
+63%
|
43
N/A
|
38
-11%
|
50
+29%
|
47
-6%
|
39
-17%
|
33
-14%
|
26
-21%
|
26
+0%
|
25
-6%
|
30
+20%
|
107
+261%
|
91
-16%
|
96
+6%
|
110
+15%
|